83.10
Revenue$M
78.91
83.43
89.96
98.30
107.9
116.6
128.8
136.3
144.1
158.3
91.58
7.95%
8.28%
55
14.31
Revenue growth%
19.70
22.64
23.23
21.31
21.70
21.62
19.73
22.68
19.85
22.66
18.65
21.62
21.66
93
16.51
Gross margin%
10.00
12.84
15.73
15.79
13.13
15.05
16.30
15.65
18.45
20.76
9.92
16.30
15.69
73
16.44
Operating margin%
19.35
17.69
20.00
20.15
17.95
15.61
13.84
14.20
13.49
13.99
8.59
13.99
16.65
74
23.08
Net margin%
16.79
14.41
16.28
14.64
17.61
20.43
21.61
23.25
22.42
22.85
20.42
22.42
19.02
73
31.74
P/E ratio (avg)x
33.93
31.28
28.37
29.43
32.50
32.31
33.17
32.22
35.38
34.07
18.34
33.17
32.40
92
15.47
EV/EBITx
15.62
16.78
17.06
18.58
18.91
17.48
19.06
19.41
19.50
20.12
27.99
19.41
18.74
31
25.13
FCF yield (avg)%
12.14
13.67
13.85
13.66
16.65
19.41
22.38
22.53
23.22
23.39
26.50
22.53
18.03
58
10.94
FCF margin%
6.43
4.57
6.93
6.92
4.77
7.07
6.77
9.27
9.54
11.93
25.63
9.27
6.92
18
1.038
FCF / Net incomex
1.016
1.080
1.173
1.173
1.223
1.286
1.237
1.358
1.513
1.692
1.111
1.358
1.230
93
18.92
ROIC%
18.96
21.88
20.81
20.70
23.65
24.77
27.18
24.59
22.84
23.42
6.50
24.59
23.13
20
17.82
Return on equity%
12.90
15.57
14.51
15.31
17.78
16.00
17.13
18.71
20.66
22.21
23.41
18.71
16.56
85
29.25
Return on assets%
14.54
12.32
14.35
15.12
16.16
18.96
17.93
19.99
22.30
22.73
22.93
19.99
17.05
58
2.03
EPS$
1.80
1.90
2.11
2.47
2.48
2.48
2.80
3.26
3.21
3.12
2.20
4.65%
6.71%
—
21.31
EPS growth%
25.50
27.67
28.20
27.39
26.77
24.99
25.75
25.66
27.62
26.46
13.64
25.75
26.62
64
1.15
Bookvalue per sh$
2.64
2.51
2.43
2.62
2.78
2.66
2.76
3.00
3.10
3.24
2.10
3.14%
3.55%
—
2.29
FCF per share$
0.88
0.87
0.95
0.96
1.00
0.97
0.98
1.01
0.93
0.97
1.04
(0.54%)
0.42%
—
0.47
Dividend per sh$
2.40
2.62
2.67
2.75
2.77
3.04
3.33
3.32
3.52
3.48
0.61
4.62%
3.85%
—
11.99
Div yield (avg)%
2.81
0.84
0.40
0.40
3.17
4.03
2.70
1.02
0.40
1.69
9.56
1.69
1.36
45
14.65
Payout ratio%
26.81
28.79
31.04
33.89
33.50
32.44
32.97
32.73
32.34
32.31
4.63
32.44
32.39
20
49.35
Shares (diluted)M
64.86
66.32
73.67
79.74
79.20
74.18
78.19
75.19
79.95
92.14
49.40
3.07%
3.73%
49
15.23
Buyback yield%
24.14
23.54
21.35
21.53
21.43
23.32
20.96
19.85
19.48
17.25
22.32
19.85
21.39
69
0.639
D/E ratiox
1.526
1.713
1.645
1.641
1.649
1.502
1.508
1.602
1.568
1.466
1.334
1.508
1.585
13
78.18
Enterprise value$M
88.25
77.76
74.28
74.74
75.78
65.04
59.72
54.72
49.88
48.05
126.6
(8.71%)
(6.48%)
36
8.567
LT debt$M
24.24
27.36
29.48
34.32
40.79
43.43
41.58
43.09
43.30
41.82
151.0
0.50%
5.99%
20
Revenue
$158.3M
8.28%
1.00×
Cost of revenue
$101.9M
8.62%
1.03×
Operating expenses
$33.21M
7.85%
0.96×
Goodwill & intangibles
18.78%
Property and equipment
18.57%
Spread over hurdle
(2.84%)